Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.64% first-year return on $63,948 initial cash invested.
4.64%
Cash On Cash
7.7%
Cap Rate
1.34
DSCR
$2,709
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,462 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,948
Downpayment
20%
$43,760
Closing costs
1%
$2,188
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,709
Total Expenses
$2,462
Mortgage P&I
39%
$1,049
Property Taxes
1%
$35
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$677